Gresham Technologies PLC
LSE:GHT
Income Statement
Earnings Waterfall
Gresham Technologies PLC
Revenue
|
49.6m
GBP
|
Cost of Revenue
|
-14.2m
GBP
|
Gross Profit
|
35.4m
GBP
|
Operating Expenses
|
-32.2m
GBP
|
Operating Income
|
3.2m
GBP
|
Other Expenses
|
-774k
GBP
|
Net Income
|
2.5m
GBP
|
Income Statement
Gresham Technologies PLC
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10
N/A
|
10
0%
|
12
+12%
|
12
+8%
|
13
+4%
|
14
+8%
|
15
+4%
|
15
0%
|
14
-5%
|
13
-2%
|
14
+5%
|
14
-2%
|
12
-11%
|
10
-20%
|
9
-13%
|
9
+7%
|
10
+13%
|
12
+13%
|
11
-2%
|
10
-9%
|
12
+12%
|
14
+22%
|
14
0%
|
13
-8%
|
14
+6%
|
15
+10%
|
16
+5%
|
17
+10%
|
19
+11%
|
21
+9%
|
30
+45%
|
19
-36%
|
32
+65%
|
25
-21%
|
25
-1%
|
25
+0%
|
27
+10%
|
37
+35%
|
45
+22%
|
49
+8%
|
50
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(5)
|
(4)
|
(4)
|
(7)
|
(9)
|
(12)
|
(15)
|
(15)
|
(14)
|
|
Gross Profit |
5
N/A
|
6
+13%
|
7
+15%
|
7
+1%
|
6
-3%
|
7
+5%
|
7
+2%
|
8
+10%
|
8
N/A
|
6
-18%
|
6
+4%
|
6
-3%
|
6
-11%
|
4
-21%
|
5
+17%
|
7
+43%
|
8
+10%
|
9
+16%
|
9
-5%
|
8
-13%
|
8
+9%
|
10
+21%
|
10
+2%
|
9
-10%
|
10
+11%
|
12
+15%
|
13
+5%
|
14
+12%
|
16
+14%
|
18
+8%
|
25
+45%
|
16
-37%
|
27
+68%
|
21
-22%
|
21
-2%
|
18
-14%
|
18
+3%
|
25
+37%
|
30
+18%
|
34
+14%
|
35
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(11)
|
(11)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(24)
|
(18)
|
(28)
|
(20)
|
(20)
|
(17)
|
(18)
|
(23)
|
(27)
|
(30)
|
(32)
|
|
Selling, General & Administrative |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(11)
|
(11)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(15)
|
(23)
|
(17)
|
(27)
|
(19)
|
(19)
|
(16)
|
(17)
|
(22)
|
(25)
|
(28)
|
(30)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
(3)
N/A
|
(2)
+23%
|
(2)
+24%
|
(1)
+23%
|
(1)
-9%
|
(1)
+2%
|
(1)
+22%
|
(1)
+50%
|
(2)
-206%
|
(3)
-83%
|
(2)
+37%
|
(1)
+56%
|
(1)
-65%
|
(7)
-394%
|
(6)
+16%
|
0
N/A
|
1
+182%
|
1
+68%
|
1
+5%
|
2
+12%
|
2
+4%
|
2
+20%
|
2
-21%
|
1
-53%
|
1
-21%
|
2
+195%
|
2
+9%
|
2
+32%
|
3
+11%
|
2
-14%
|
2
-28%
|
(2)
N/A
|
(1)
+40%
|
1
N/A
|
1
-13%
|
1
-3%
|
1
-3%
|
2
+191%
|
3
+31%
|
4
+35%
|
3
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
(2)
+25%
|
(1)
+26%
|
(1)
+26%
|
(1)
-17%
|
(1)
+1%
|
(1)
+25%
|
(0)
+56%
|
(1)
-263%
|
(3)
-93%
|
(2)
+37%
|
(0)
+91%
|
(1)
-350%
|
(8)
-972%
|
(7)
+14%
|
0
N/A
|
1
+193%
|
1
+72%
|
1
+5%
|
2
+11%
|
2
+4%
|
2
+1%
|
2
-6%
|
0
-71%
|
1
+12%
|
2
+210%
|
2
+2%
|
2
+36%
|
3
+20%
|
2
-14%
|
1
-35%
|
(2)
N/A
|
(2)
+8%
|
0
N/A
|
1
+110%
|
0
-52%
|
(1)
N/A
|
0
N/A
|
2
+441%
|
3
+39%
|
3
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
(7)
|
(6)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
1
|
3
|
2
|
|
Net Income (Common) |
(2)
N/A
|
(2)
+11%
|
(1)
+26%
|
(1)
+48%
|
(1)
-9%
|
(1)
-33%
|
(1)
+23%
|
(0)
+56%
|
(1)
-241%
|
(2)
-92%
|
(2)
+36%
|
0
N/A
|
(0)
N/A
|
(7)
-2 006%
|
(6)
+12%
|
1
N/A
|
1
+84%
|
2
+70%
|
2
+15%
|
2
-3%
|
2
-10%
|
2
+19%
|
2
+7%
|
1
-51%
|
1
+6%
|
2
+68%
|
2
+1%
|
3
+32%
|
3
+22%
|
4
+20%
|
3
-9%
|
(1)
N/A
|
1
N/A
|
2
+84%
|
(0)
N/A
|
1
N/A
|
0
-71%
|
(1)
N/A
|
1
N/A
|
3
+159%
|
2
-15%
|
|
EPS (Diluted) |
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
-0.05
-67%
|
-0.03
+40%
|
0
N/A
|
0
N/A
|
-0.13
N/A
|
-0.12
+8%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.02
-33%
|
0.01
-50%
|
0.03
+200%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
-0.03
N/A
|
0.01
N/A
|
0.02
+100%
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|